[CARLSBG] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock

[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD

Announcement Date

24-Nov-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Sep-2004 [#3]

Profit Trend

QoQ- 3.97%

YoY- 7.16%

Quarter Report

CARLSBG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Annualized Quarter Result
Revenue	925,064	1,001,462	939,397	1,036,550	936,537	884,842	864,512	1.13%
YoY %	-7.63%	6.61%	-9.37%	10.68%	5.84%	2.35%	-	-
Horiz. %	107.00%	115.84%	108.66%	119.90%	108.33%	102.35%	100.00%	-
PBT	94,241	142,176	123,580	131,744	121,958	137,516	180,537	-10.26%
YoY %	-33.72%	15.05%	-6.20%	8.02%	-11.31%	-23.83%	-	-
Horiz. %	52.20%	78.75%	68.45%	72.97%	67.55%	76.17%	100.00%	-
Tax	-22,368	-35,544	-25,402	-29,313	-26,373	-26,372	-39,600	-9.07%
YoY %	37.07%	-39.93%	13.34%	-11.15%	0.00%	33.40%	-	-
Horiz. %	56.48%	89.76%	64.15%	74.02%	66.60%	66.60%	100.00%	-
NP	71,873	106,632	98,177	102,430	95,585	111,144	140,937	-10.61%
YoY %	-32.60%	8.61%	-4.15%	7.16%	-14.00%	-21.14%	-	-
Horiz. %	51.00%	75.66%	69.66%	72.68%	67.82%	78.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	71,873	106,632	98,177	102,430	95,585	111,144	140,937	-10.61%
YoY %	-32.60%	8.61%	-4.15%	7.16%	-14.00%	-21.14%	-	-
Horiz. %	51.00%	75.66%	69.66%	72.68%	67.82%	78.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.73%	25.00%	20.56%	22.25%	21.62%	19.18%	21.93%	-
YoY %	-5.08%	21.60%	-7.60%	2.91%	12.72%	-12.54%	-	-
Horiz. %	108.21%	114.00%	93.75%	101.46%	98.59%	87.46%	100.00%	-
Total Cost	853,190	894,830	841,220	934,120	840,952	773,698	723,574	2.78%
YoY %	-4.65%	6.37%	-9.95%	11.08%	8.69%	6.93%	-	-
Horiz. %	117.91%	123.67%	116.26%	129.10%	116.22%	106.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	458,635	489,137	480,082	506,038	511,410	532,234	516,216	-1.95%
YoY %	-6.24%	1.89%	-5.13%	-1.05%	-3.91%	3.10%	-	-
Horiz. %	88.85%	94.75%	93.00%	98.03%	99.07%	103.10%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Dividend
Div	203	30,571	30,578	30,576	20,354	138,269	14,575	-50.93%
YoY %	-99.34%	-0.02%	0.01%	50.22%	-85.28%	848.67%	-	-
Horiz. %	1.39%	209.75%	209.80%	209.78%	139.65%	948.67%	100.00%	-
Div Payout %	0.28%	28.67%	31.15%	29.85%	21.29%	124.41%	10.34%	-
YoY %	-99.02%	-7.96%	4.36%	40.21%	-82.89%	1,103.19%	-	-
Horiz. %	2.71%	277.27%	301.26%	288.68%	205.90%	1,203.19%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Equity
Net Worth	458,635	489,137	480,082	506,038	511,410	532,234	516,216	-1.95%
YoY %	-6.24%	1.89%	-5.13%	-1.05%	-3.91%	3.10%	-	-
Horiz. %	88.85%	94.75%	93.00%	98.03%	99.07%	103.10%	100.00%	-
NOSH	305,757	305,710	305,784	152,881	152,659	152,502	151,828	12.36%
YoY %	0.02%	-0.02%	100.01%	0.15%	0.10%	0.44%	-	-
Horiz. %	201.38%	201.35%	201.40%	100.69%	100.55%	100.44%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Ratio Analysis
NP Margin	7.77%	10.65%	10.45%	9.88%	10.21%	12.56%	16.30%	-
YoY %	-27.04%	1.91%	5.77%	-3.23%	-18.71%	-22.94%	-	-
Horiz. %	47.67%	65.34%	64.11%	60.61%	62.64%	77.06%	100.00%	-
ROE	15.67%	21.80%	20.45%	20.24%	18.69%	20.88%	27.30%	-
YoY %	-28.12%	6.60%	1.04%	8.29%	-10.49%	-23.52%	-	-
Horiz. %	57.40%	79.85%	74.91%	74.14%	68.46%	76.48%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Per Share
RPS	302.55	327.58	307.21	678.01	613.48	580.21	569.40	-9.99%
YoY %	-7.64%	6.63%	-54.69%	10.52%	5.73%	1.90%	-	-
Horiz. %	53.13%	57.53%	53.95%	119.07%	107.74%	101.90%	100.00%	-
EPS	23.51	34.88	32.11	67.00	62.61	72.88	92.83	-20.45%
YoY %	-32.60%	8.63%	-52.07%	7.01%	-14.09%	-21.49%	-	-
Horiz. %	25.33%	37.57%	34.59%	72.17%	67.45%	78.51%	100.00%	-
DPS	0.07	10.00	10.00	20.00	13.33	90.67	9.60	-55.94%
YoY %	-99.30%	0.00%	-50.00%	50.04%	-85.30%	844.48%	-	-
Horiz. %	0.73%	104.17%	104.17%	208.33%	138.85%	944.48%	100.00%	-
NAPS	1.50	1.60	1.57	3.31	3.35	3.49	3.40	-12.74%
YoY %	-6.25%	1.91%	-52.57%	-1.19%	-4.01%	2.65%	-	-
Horiz. %	44.12%	47.06%	46.18%	97.35%	98.53%	102.65%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Adjusted Per Share Value based on latest NOSH - 152,878
RPS	302.56	327.55	307.25	339.02	306.31	289.40	282.75	1.13%
YoY %	-7.63%	6.61%	-9.37%	10.68%	5.84%	2.35%	-	-
Horiz. %	107.01%	115.84%	108.66%	119.90%	108.33%	102.35%	100.00%	-
EPS	23.51	34.88	32.11	33.50	31.26	36.35	46.10	-10.61%
YoY %	-32.60%	8.63%	-4.15%	7.17%	-14.00%	-21.15%	-	-
Horiz. %	51.00%	75.66%	69.65%	72.67%	67.81%	78.85%	100.00%	-
DPS	0.07	10.00	10.00	10.00	6.66	45.22	4.77	-50.50%
YoY %	-99.30%	0.00%	0.00%	50.15%	-85.27%	848.01%	-	-
Horiz. %	1.47%	209.64%	209.64%	209.64%	139.62%	948.01%	100.00%	-
NAPS	1.50	1.5998	1.5702	1.6551	1.6727	1.7408	1.6884	-1.95%
YoY %	-6.24%	1.89%	-5.13%	-1.05%	-3.91%	3.10%	-	-
Horiz. %	88.84%	94.75%	93.00%	98.03%	99.07%	103.10%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	-
Price	4.64	5.00	5.30	5.05	5.35	5.50	4.90	-
P/RPS	1.53	1.53	1.73	0.74	0.87	0.95	0.86	10.07%
YoY %	0.00%	-11.56%	133.78%	-14.94%	-8.42%	10.47%	-	-
Horiz. %	177.91%	177.91%	201.16%	86.05%	101.16%	110.47%	100.00%	-
P/EPS	19.74	14.33	16.51	7.54	8.54	7.55	5.28	24.56%
YoY %	37.75%	-13.20%	118.97%	-11.71%	13.11%	42.99%	-	-
Horiz. %	373.86%	271.40%	312.69%	142.80%	161.74%	142.99%	100.00%	-
EY	5.07	6.98	6.06	13.27	11.70	13.25	18.94	-19.71%
YoY %	-27.36%	15.18%	-54.33%	13.42%	-11.70%	-30.04%	-	-
Horiz. %	26.77%	36.85%	32.00%	70.06%	61.77%	69.96%	100.00%	-
DY	0.01	2.00	1.89	3.96	2.49	16.48	1.96	-58.49%
YoY %	-99.50%	5.82%	-52.27%	59.04%	-84.89%	740.82%	-	-
Horiz. %	0.51%	102.04%	96.43%	202.04%	127.04%	840.82%	100.00%	-
P/NAPS	3.09	3.13	3.38	1.53	1.60	1.58	1.44	13.56%
YoY %	-1.28%	-7.40%	120.92%	-4.38%	1.27%	9.72%	-	-
Horiz. %	214.58%	217.36%	234.72%	106.25%	111.11%	109.72%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Announcement Date
Date	21/11/07	24/11/06	24/11/05	24/11/04	17/11/03	18/11/02	21/11/01	-
Price	4.38	5.20	5.20	5.40	5.30	5.65	5.10	-
P/RPS	1.45	1.59	1.69	0.80	0.86	0.97	0.90	8.26%
YoY %	-8.81%	-5.92%	111.25%	-6.98%	-11.34%	7.78%	-	-
Horiz. %	161.11%	176.67%	187.78%	88.89%	95.56%	107.78%	100.00%	-
P/EPS	18.63	14.91	16.20	8.06	8.46	7.75	5.49	22.57%
YoY %	24.95%	-7.96%	100.99%	-4.73%	9.16%	41.17%	-	-
Horiz. %	339.34%	271.58%	295.08%	146.81%	154.10%	141.17%	100.00%	-
EY	5.37	6.71	6.17	12.41	11.81	12.90	18.20	-18.39%
YoY %	-19.97%	8.75%	-50.28%	5.08%	-8.45%	-29.12%	-	-
Horiz. %	29.51%	36.87%	33.90%	68.19%	64.89%	70.88%	100.00%	-
DY	0.02	1.92	1.92	3.70	2.52	16.05	1.88	-53.08%
YoY %	-98.96%	0.00%	-48.11%	46.83%	-84.30%	753.72%	-	-
Horiz. %	1.06%	102.13%	102.13%	196.81%	134.04%	853.72%	100.00%	-
P/NAPS	2.92	3.25	3.31	1.63	1.58	1.62	1.50	11.73%
YoY %	-10.15%	-1.81%	103.07%	3.16%	-2.47%	8.00%	-	-
Horiz. %	194.67%	216.67%	220.67%	108.67%	105.33%	108.00%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos